Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.66% first-year return on $109k initial cash invested.
-10.66%
Cash On Cash
4.05%
Cap Rate
0.68
DSCR
$3,044
Rent
-$970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,044
Total Expenses
$4,014
Mortgage P&I
85%
$2,575
Property Taxes
13%
$391
Home Insurance
6%
$182
HOA
2%
$75
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0